Company Valuation: NETGEAR, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 854.8 523.4 431.7 801.8 696.7 657.7 -
Change - -38.78% -17.52% 85.74% -13.11% -5.6% -
Enterprise Value (EV) 591.1 523.4 431.7 801.8 696.7 657.7 657.7
Change - -11.45% -17.52% 85.74% -13.11% -5.6% 0%
P/E 18.4x -7.61x -4.08x 66.4x -38.9x -17.5x -26.3x
PBR 1.27x - - - - - -
PEG - 0x -0.1x -1x 0x -0x 0.8x
Capitalization / Revenue 0.73x 0.56x 0.58x 1.19x 1x 0.97x 0.91x
EV / Revenue 0x 0x 0x 0x 0x 0.97x 0.91x
EV / EBITDA 0x -0x -0x -0x 0x 39.4x 27.8x
EV / EBIT 0x -0x -0x -0x 0x 103x 224x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.59 -2.38 -3.57 0.42 -0.63 -1.385 -0.92
Distribution rate - - - - - - -
Net sales 1 1,168 932.5 740.8 673.8 699.6 678.2 720.8
EBITDA 1 107.2 -6.081 -2.965 -43.12 12.77 16.71 23.62
EBIT 1 95.14 -15.64 -9.869 -49.64 5.944 6.4 2.942
Net income 1 - - - - -17.92 -39 -24.26
Net Debt -263.8 - - - - - -
Reference price 2 29.21 18.11 14.58 27.87 24.53 24.20 24.20
Nbr of stocks (in thousands) 29,265 28,899 29,608 28,770 28,403 27,179 -
Announcement Date 02/02/22 01/02/23 07/02/24 05/02/25 04/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-17.47x - - - 66Cr
26.13x2.9x18.54x1.26% 3.84TCr
-1391x - - - 705.17Cr
23.08x - - - 330.42Cr
98.68x2.46x14.99x-.--% 320.43Cr
12.29x0.58x7.65x5.32% 115.13Cr
19.98x7.53x17.24x4.24% 108.97Cr
12.78x0.27x7.25x3.03% 77Cr
Average -151.94x 2.75x 13.13x 2.77% 695.16Cr
Weighted average by Cap. -150.67x 2.87x 17.78x 1.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NTGR Stock
  4. Valuation NETGEAR, Inc.